[UNISEM] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
29-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 89.47%
YoY- -146.65%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 366,371 357,681 310,083 273,346 319,832 316,316 311,927 11.26%
PBT 56,840 55,670 41,433 1,161 -22,889 9,778 19,624 102.54%
Tax 4,080 -4,926 -7,483 -3,989 -4,107 -13,317 -5,396 -
NP 60,920 50,744 33,950 -2,828 -26,996 -3,539 14,228 162.52%
-
NP to SH 60,920 50,744 33,950 -2,828 -26,850 -3,205 14,451 159.82%
-
Tax Rate -7.18% 8.85% 18.06% 343.58% - 136.19% 27.50% -
Total Cost 305,451 306,937 276,133 276,174 346,828 319,855 297,699 1.72%
-
Net Worth 1,694,466 1,436,576 1,389,679 1,372,738 1,355,288 1,393,460 1,430,759 11.88%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 14,885 14,541 14,541 - 14,541 14,541 14,541 1.56%
Div Payout % 24.44% 28.66% 42.83% - 0.00% 0.00% 100.63% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,694,466 1,436,576 1,389,679 1,372,738 1,355,288 1,393,460 1,430,759 11.88%
NOSH 785,464 733,831 733,831 733,831 733,831 733,831 733,831 4.61%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 16.63% 14.19% 10.95% -1.03% -8.44% -1.12% 4.56% -
ROE 3.60% 3.53% 2.44% -0.21% -1.98% -0.23% 1.01% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 49.22 49.19 42.65 37.59 43.99 43.50 42.90 9.54%
EPS 8.18 6.98 4.67 -0.39 -3.69 -0.44 1.99 155.50%
DPS 2.00 2.00 2.00 0.00 2.00 2.00 2.00 0.00%
NAPS 2.2766 1.9758 1.9113 1.888 1.864 1.9165 1.9678 10.15%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 22.71 22.17 19.22 16.95 19.83 19.61 19.34 11.24%
EPS 3.78 3.15 2.10 -0.18 -1.66 -0.20 0.90 159.18%
DPS 0.92 0.90 0.90 0.00 0.90 0.90 0.90 1.46%
NAPS 1.0505 0.8906 0.8615 0.851 0.8402 0.8639 0.887 11.88%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 6.18 3.57 2.05 1.58 2.16 1.93 2.46 -
P/RPS 12.55 7.26 4.81 4.20 4.91 4.44 5.73 68.25%
P/EPS 75.50 51.15 43.90 -406.22 -58.49 -437.84 123.77 -27.96%
EY 1.32 1.95 2.28 -0.25 -1.71 -0.23 0.81 38.27%
DY 0.32 0.56 0.98 0.00 0.93 1.04 0.81 -46.00%
P/NAPS 2.71 1.81 1.07 0.84 1.16 1.01 1.25 67.11%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 23/10/20 03/08/20 29/04/20 26/02/20 25/10/19 06/08/19 -
Price 8.97 4.40 3.19 1.93 2.21 2.56 2.14 -
P/RPS 18.22 8.94 7.48 5.13 5.02 5.88 4.99 136.18%
P/EPS 109.59 63.05 68.32 -496.21 -59.85 -580.76 107.67 1.17%
EY 0.91 1.59 1.46 -0.20 -1.67 -0.17 0.93 -1.43%
DY 0.22 0.45 0.63 0.00 0.90 0.78 0.93 -61.58%
P/NAPS 3.94 2.23 1.67 1.02 1.19 1.34 1.09 134.61%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment